Financials Ahlada Engineers Limited

Equities

AHLADA

INE00PV01013

Construction Supplies & Fixtures

Market Closed - NSE India S.E. 12:43:47 02/05/2024 BST 5-day change 1st Jan Change
124 INR +0.57% Intraday chart for Ahlada Engineers Limited +10.17% -6.59%

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023
Capitalization 1 1,204 589.8 1,182 1,300 1,097
Enterprise Value (EV) 1 1,700 910 1,779 1,610 1,420
P/E ratio 10.6 x 9.13 x 11.6 x 25.1 x 21.5 x
Yield 1.07% 2.63% 1.53% 1.39% 1.65%
Capitalization / Revenue 0.58 x 0.53 x 0.74 x 0.85 x 0.69 x
EV / Revenue 0.82 x 0.82 x 1.12 x 1.06 x 0.9 x
EV / EBITDA 5.04 x 3.82 x 5.99 x 6 x 5.62 x
EV / FCF -3.16 x 5.16 x -7.29 x 5.36 x 84.7 x
FCF Yield -31.7% 19.4% -13.7% 18.7% 1.18%
Price to Book 1.1 x 0.52 x 0.99 x 1.06 x 0.87 x
Nbr of stocks (in thousands) 12,921 12,921 12,921 12,921 12,921
Reference price 2 93.20 45.65 91.50 100.6 84.90
Announcement Date 03/09/19 07/09/20 08/09/21 08/09/22 11/09/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 1,233 2,074 1,105 1,590 1,521 1,583
EBITDA 1 206.7 337.7 238.3 297.1 268.1 252.9
EBIT 1 170.2 267.5 139.9 182.6 121.3 122.7
Operating Margin 13.81% 12.89% 12.66% 11.48% 7.97% 7.75%
Earnings before Tax (EBT) 1 122.6 181.2 89.8 143.8 76.89 87.36
Net income 1 80.74 113.7 64.58 101.9 51.82 50.94
Net margin 6.55% 5.48% 5.85% 6.41% 3.41% 3.22%
EPS 2 9.222 8.798 4.998 7.885 4.010 3.940
Free Cash Flow 1 -235.7 -538.6 176.3 -244 300.6 16.76
FCF margin -19.12% -25.97% 15.96% -15.34% 19.76% 1.06%
FCF Conversion (EBITDA) - - 73.99% - 112.11% 6.63%
FCF Conversion (Net income) - - 273.07% - 580.06% 32.91%
Dividend per Share - 1.000 1.200 1.400 1.400 1.400
Announcement Date 05/05/18 03/09/19 07/09/20 08/09/21 08/09/22 11/09/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 556 496 320 597 310 323
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.689 x 1.469 x 1.344 x 2.009 x 1.157 x 1.278 x
Free Cash Flow 1 -236 -539 176 -244 301 16.8
ROE (net income / shareholders' equity) 24.9% 15.6% 5.79% 8.89% 4.29% 4.11%
ROA (Net income/ Total Assets) 8.74% 9.45% 4.57% 5.66% 3.64% 4.02%
Assets 1 924 1,203 1,413 1,799 1,424 1,269
Book Value Per Share 2 41.70 84.40 88.20 92.10 94.70 97.30
Cash Flow per Share 2 2.570 1.100 1.220 0.0900 0.0200 0
Capex 1 343 323 386 123 13 42.4
Capex / Sales 27.82% 15.55% 34.96% 7.72% 0.86% 2.68%
Announcement Date 05/05/18 03/09/19 07/09/20 08/09/21 08/09/22 11/09/23
1INR in Million2INR
Estimates
  1. Stock Market
  2. Equities
  3. AHLADA Stock
  4. Financials Ahlada Engineers Limited